Financhill
Buy
59

CPK Quote, Financials, Valuation and Earnings

Last price:
$121.02
Seasonality move :
3.33%
Day range:
$121.97 - $123.58
52-week range:
$102.64 - $136.73
Dividend yield:
2.08%
P/E ratio:
22.74x
P/S ratio:
3.33x
P/B ratio:
1.98x
Volume:
73.4K
Avg. volume:
125.2K
1-year change:
13.51%
Market cap:
$2.9B
Revenue:
$787.2M
EPS (TTM):
$5.41
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $488.2M $570M $680.7M $670.6M $787.2M
Revenue Growth (YoY) 1.79% 16.75% 19.43% -1.48% 17.39%
 
Cost of Revenues $295.6M $352M $443.2M $415.3M $452.4M
Gross Profit $192.6M $217.9M $237.5M $255.3M $334.8M
Gross Profit Margin 39.46% 38.24% 34.89% 38.07% 42.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3.4M $1.7M $5.1M -$9M -$2M
Operating Expenses $80M $86.8M $94.6M $94.1M $102.6M
Operating Income $112.6M $131.1M $142.9M $161.2M $232.2M
 
Net Interest Expenses $21.8M $20.1M $24.4M $36.9M $68.4M
EBT. Incl. Unusual Items $94.2M $112.7M $123.6M $115.3M $161.8M
Earnings of Discontinued Ops. $856K -- -- -- --
Income Tax Expense $23.5M $29.2M $33.8M $28.1M $43.2M
Net Income to Company $71.5M $83.5M $89.8M $87.2M $118.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $71.5M $83.5M $89.8M $87.2M $118.6M
 
Basic EPS (Cont. Ops) $4.28 $4.75 $5.07 $4.75 $5.28
Diluted EPS (Cont. Ops) $4.26 $4.73 $5.04 $4.73 $5.26
Weighted Average Basic Share $16.7M $17.6M $17.7M $18.4M $22.5M
Weighted Average Diluted Share $16.8M $17.6M $17.8M $18.4M $22.5M
 
EBITDA $183.7M $205.7M $228M $229.6M $311.7M
EBIT $115.9M $132.8M $148M $152.2M $230.2M
 
Revenue (Reported) $488.2M $570M $680.7M $670.6M $787.2M
Operating Income (Reported) $112.6M $131.1M $142.9M $161.2M $232.2M
Operating Income (Adjusted) $115.9M $132.8M $148M $152.2M $230.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $191.2M $222.9M $218.1M $245.7M $298.7M
Revenue Growth (YoY) 25.21% 16.58% -2.13% 12.64% 21.57%
 
Cost of Revenues $117.8M $144.2M $138.5M $138.7M $179.7M
Gross Profit $73.4M $78.6M $79.7M $107M $119M
Gross Profit Margin 38.4% 35.29% 36.52% 43.55% 39.84%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $375K $913K $276K -$700K $300K
Operating Expenses $21.8M $23.8M $24.8M $26.5M $31.9M
Operating Income $51.6M $54.9M $54.9M $80.5M $87.1M
 
Net Interest Expenses $5.1M $5.3M $7.2M $17M $18.1M
EBT. Incl. Unusual Items $46.9M $50.4M $48M $62.8M $69.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.4M $13.5M $11.6M $16.6M $18.4M
Net Income to Company $34.5M $36.9M $36.3M $46.2M $50.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $34.5M $36.9M $36.3M $46.2M $50.9M
 
Basic EPS (Cont. Ops) $1.97 $2.09 $2.05 $2.07 $2.22
Diluted EPS (Cont. Ops) $1.96 $2.08 $2.04 $2.07 $2.21
Weighted Average Basic Share $17.5M $17.7M $17.8M $22.3M $23M
Weighted Average Diluted Share $17.6M $17.8M $17.8M $22.3M $23M
 
EBITDA $69.9M $75.5M $75.2M $100.8M $113.9M
EBIT $52M $55.8M $55.2M $79.8M $87.4M
 
Revenue (Reported) $191.2M $222.9M $218.1M $245.7M $298.7M
Operating Income (Reported) $51.6M $54.9M $54.9M $80.5M $87.1M
Operating Income (Adjusted) $52M $55.8M $55.2M $79.8M $87.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $526.7M $601.7M $675.9M $698.2M $840.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $320.7M $378.5M $437.4M $415.5M $493.4M
Gross Profit $206M $223.2M $238.5M $282.6M $346.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $411K $2.3M $4.5M -$10M -$974K
Operating Expenses $83.9M $88.8M $95.6M $95.8M $107.9M
Operating Income $122.1M $134.4M $143M $186.8M $238.8M
 
Net Interest Expenses $21.1M $20.4M $26.3M $46.7M $69.5M
EBT. Incl. Unusual Items $101.4M $116.3M $121.1M $130.1M $168.3M
Earnings of Discontinued Ops. $967K -- -- -- --
Income Tax Expense $25.3M $30.3M $31.9M $33.1M $45M
Net Income to Company $77M $85.9M $89.2M $97.1M $123.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $77M $85.9M $89.2M $97.1M $123.3M
 
Basic EPS (Cont. Ops) $4.48 $4.88 $5.02 $4.78 $5.42
Diluted EPS (Cont. Ops) $4.46 $4.85 $5.01 $4.76 $5.41
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $193.5M $211.3M $227.7M $255.2M $324.8M
EBIT $122.5M $136.6M $147.4M $176.8M $237.8M
 
Revenue (Reported) $526.7M $601.7M $675.9M $698.2M $840.2M
Operating Income (Reported) $122.1M $134.4M $143M $186.8M $238.8M
Operating Income (Adjusted) $122.5M $136.6M $147.4M $176.8M $237.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $191.2M $222.9M $218.1M $245.7M $298.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $117.8M $144.2M $138.5M $138.7M $179.7M
Gross Profit $73.4M $78.6M $79.7M $107M $119M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $375K $913K $276K -$700K $300K
Operating Expenses $21.8M $23.8M $24.8M $26.5M $31.9M
Operating Income $51.6M $54.9M $54.9M $80.5M $87.1M
 
Net Interest Expenses $5.1M $5.3M $7.2M $17M $18.1M
EBT. Incl. Unusual Items $46.9M $50.4M $48M $62.8M $69.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.4M $13.5M $11.6M $16.6M $18.4M
Net Income to Company $34.5M $36.9M $36.3M $46.2M $50.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $34.5M $36.9M $36.3M $46.2M $50.9M
 
Basic EPS (Cont. Ops) $1.97 $2.09 $2.05 $2.07 $2.22
Diluted EPS (Cont. Ops) $1.96 $2.08 $2.04 $2.07 $2.21
Weighted Average Basic Share $17.5M $17.7M $17.8M $22.3M $23M
Weighted Average Diluted Share $17.6M $17.8M $17.8M $22.3M $23M
 
EBITDA $69.9M $75.5M $75.2M $100.8M $113.9M
EBIT $52M $55.8M $55.2M $79.8M $87.4M
 
Revenue (Reported) $191.2M $222.9M $218.1M $245.7M $298.7M
Operating Income (Reported) $51.6M $54.9M $54.9M $80.5M $87.1M
Operating Income (Adjusted) $52M $55.8M $55.2M $79.8M $87.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.5M $5M $6.2M $4.9M $7.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $56.9M $58.5M $62.9M $71.8M $76.7M
Inventory $11.4M $21M $26.3M $29.2M $26.9M
Prepaid Expenses $15.7M $20.8M $22.2M $20.1M $21.1M
Other Current Assets $11.2M $20.8M $41.9M $22.3M $26.5M
Total Current Assets $136.4M $170.3M $194M $185.7M $204.3M
 
Property Plant And Equipment $1.6B $1.8B $1.8B $2.5B $2.7B
Long-Term Investments $10.8M $12.1M $10.6M $12.3M $14.4M
Goodwill $38.7M $44.7M $46.2M $508.2M $507.7M
Other Intangibles $8.3M $13.2M $17.9M $16.9M $15M
Other Long-Term Assets -- -- -- -- --
Total Assets $1.9B $2.1B $2.2B $3.3B $3.6B
 
Accounts Payable $60.3M $52.6M $61.5M $77.5M $78.3M
Accrued Expenses $18.1M $20.7M $17M $20.4M $18.7M
Current Portion Of Long-Term Debt $189.2M $239.6M $223.6M $198.4M $222M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $6.4M $3M $5.6M $14.1M $16.1M
Total Current Liabilities $329M $376.4M $369M $386.4M $419.4M
 
Long-Term Debt $508.5M $549.9M $578.4M $1.2B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.3B $1.4B $2.1B $2.2B
 
Common Stock $8.5M $8.6M $8.6M $10.8M $11.1M
Other Common Equity Adj -$2.9M $4.6M $1.1M -$200K $400K
Common Equity $697.1M $774.1M $832.8M $1.2B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $697.1M $774.1M $832.8M $1.2B $1.4B
 
Total Liabilities and Equity $1.9B $2.1B $2.2B $3.3B $3.6B
Cash and Short Terms $3.5M $5M $6.2M $4.9M $7.9M
Total Debt $697.7M $789.5M $802M $1.4B $1.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $5.6M $5.2M $3.1M $1.7M $700K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $58.1M $51.8M $62.3M $68.3M $97M
Inventory $12.1M $20M $26M $28M $28.1M
Prepaid Expenses $11.9M $14.4M $14.2M $14.8M $16.4M
Other Current Assets $9.8M $21.1M $28.5M $27.5M $20.5M
Total Current Assets $128.6M $153M $159.5M $169.7M $199.6M
 
Property Plant And Equipment $1.6B $1.8B $1.9B $2.5B $2.8B
Long-Term Investments $10.9M $11.6M $10.9M $13.2M $14.4M
Goodwill $38.7M $44.7M $46.2M $507.6M $507.7M
Other Intangibles $8M $12.8M $17.4M $16.4M $14.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $2B $2.1B $2.2B $3.3B $3.7B
 
Accounts Payable $58.2M $30.3M $38.2M $63.1M $76.6M
Accrued Expenses $19.2M $27.8M $21.6M $33.7M $33.5M
Current Portion Of Long-Term Debt $169.7M $160.6M $115.6M $188.9M $240.9M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $19.8M $9.9M $11.4M $21.4M $16.5M
Total Current Liabilities $316M $279.7M $246.8M $371.7M $433.7M
 
Long-Term Debt $508.5M $597.9M $656.3M $1.2B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.3B $1.3B $2.1B $2.2B
 
Common Stock $8.5M $8.6M $8.7M $10.8M $11.2M
Other Common Equity Adj -$2.6M $1.9M -$2M -$1.8M -$2.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $726.4M $805.5M $858.6M $1.3B $1.4B
 
Total Liabilities and Equity $2B $2.1B $2.2B $3.3B $3.7B
Cash and Short Terms $5.6M $5.2M $3.1M $1.7M $700K
Total Debt $678.2M $758.5M $771.9M $1.4B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $71.5M $83.5M $89.8M $87.2M $118.6M
Depreciation & Amoritzation $67.7M $72.9M $80M $77.4M $81.5M
Stock-Based Compensation $4.8M $5.9M $6.4M $7.6M $8.4M
Change in Accounts Receivable -$261K -$6.2M $3.7M $1M -$13.2M
Change in Inventories $1.7M -$9.5M -$7.8M $300K $3.3M
Cash From Operations $158.9M $150.5M $158.9M $203.5M $239.4M
 
Capital Expenditures $165.5M $186.9M $128.3M $188.6M $355.3M
Cash Acquisitions -$22.2M -$36.4M -$11.8M -$925M $600K
Cash From Investing -$181.6M -$223M -$136.5M -$1.1B -$349.9M
 
Dividends Paid (Ex Special Dividend) -$27.2M -$31.5M -$35.2M -$40M -$54.2M
Special Dividend Paid
Long-Term Debt Issued $89.8M $59.5M $49.9M $627M $99.5M
Long-Term Debt Repaid -$53.6M -$13.8M -$18M -$21.5M -$18.5M
Repurchase of Common Stock -- -- -- -$28K --
Other Financing Activities -$977K -$1.5M -$2.8M -$2.5M -$1.5M
Cash From Financing $19.2M $74M -$21.2M $906.6M $113.5M
 
Beginning Cash (CF) $7M $3.5M $5M $6.2M $4.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.5M $1.5M $1.2M -$1.3M $3M
Ending Cash (CF) $3.5M $5M $6.2M $4.9M $7.9M
 
Levered Free Cash Flow -$6.6M -$36.4M $30.6M $14.9M -$115.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $34.5M $36.9M $36.3M $46.2M $50.9M
Depreciation & Amoritzation $17.9M $19.7M $20M $21M $26.5M
Stock-Based Compensation $1.9M $2.2M $2.4M $2.1M $2.3M
Change in Accounts Receivable $5.6M $7.5M $5.6M $7.8M -$13.9M
Change in Inventories $1.4M $4M $5.4M $4.8M $1.6M
Cash From Operations $80.4M $69.1M $81.7M $97.3M $85M
 
Capital Expenditures $52M $29.9M $42.4M $75.5M $113.8M
Cash Acquisitions -- -- -- $600K --
Cash From Investing -$51.8M -$29.9M -$42.7M -$74.7M -$113.1M
 
Dividends Paid (Ex Special Dividend) -$7.5M -$8.3M -$9.5M -$12.9M -$14.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $51.1M $79.8M -- --
Long-Term Debt Repaid -- -$82.2M -$110M -$1.9M -$2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.5M -$2.8M -$2.5M -$1.5M -$1M
Cash From Financing -$26.5M -$39M -$42.2M -$25.8M $20.9M
 
Beginning Cash (CF) $3.5M $5M $6.2M $4.9M $7.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.1M $232K -$3.1M -$3.2M -$7.2M
Ending Cash (CF) $5.6M $5.2M $3.1M $1.7M $700K
 
Levered Free Cash Flow $28.4M $39.2M $39.2M $21.8M -$28.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $77M $85.9M $89.2M $97.1M $123.3M
Depreciation & Amoritzation $71M $74.7M $80.3M $78.4M $87M
Stock-Based Compensation $5.6M $6.3M $6.6M $7.3M $8.6M
Change in Accounts Receivable -$7.6M -$4.3M $1.8M $3.2M -$34.9M
Change in Inventories -$841K -$6.9M -$6.5M -$273K $100K
Cash From Operations $180.5M $139.2M $171.4M $219.1M $227.1M
 
Capital Expenditures $182.3M $164.8M $140.8M $221.7M $393.6M
Cash Acquisitions -$22.2M -$36.4M -$11.8M -$924.4M --
Cash From Investing -$202M -$201.1M -$149.2M -$1.1B -$388.3M
 
Dividends Paid (Ex Special Dividend) -$28.2M -$32.3M -$36.4M -$43.4M -$55.8M
Special Dividend Paid
Long-Term Debt Issued $81.1M $110.6M $78.6M $547.9M --
Long-Term Debt Repaid -$21.8M -$96M -$45.8M $86.6M -$18.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.5M -$2.8M -$2.4M -$1.5M -$1M
Cash From Financing $23.1M $61.5M -$24.4M $923M $160.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.6M -$367K -$2.2M -$1.4M -$1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.8M -$25.6M $30.6M -$2.5M -$166.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $34.5M $36.9M $36.3M $46.2M $50.9M
Depreciation & Amoritzation $17.9M $19.7M $20M $21M $26.5M
Stock-Based Compensation $1.9M $2.2M $2.4M $2.1M $2.3M
Change in Accounts Receivable $5.6M $7.5M $5.6M $7.8M -$13.9M
Change in Inventories $1.4M $4M $5.4M $4.8M $1.6M
Cash From Operations $80.4M $69.1M $81.7M $97.3M $85M
 
Capital Expenditures $52M $29.9M $42.4M $75.5M $113.8M
Cash Acquisitions -- -- -- $600K --
Cash From Investing -$51.8M -$29.9M -$42.7M -$74.7M -$113.1M
 
Dividends Paid (Ex Special Dividend) -$7.5M -$8.3M -$9.5M -$12.9M -$14.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $51.1M $79.8M -- --
Long-Term Debt Repaid -- -$82.2M -$110M -$1.9M -$2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.5M -$2.8M -$2.5M -$1.5M -$1M
Cash From Financing -$26.5M -$39M -$42.2M -$25.8M $20.9M
 
Beginning Cash (CF) $3.5M $5M $6.2M $4.9M $7.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.1M $232K -$3.1M -$3.2M -$7.2M
Ending Cash (CF) $5.6M $5.2M $3.1M $1.7M $700K
 
Levered Free Cash Flow $28.4M $39.2M $39.2M $21.8M -$28.8M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Apple Stock Undervalued or Overvalued?
Is Apple Stock Undervalued or Overvalued?

For many years, Apple (NASDAQ:AAPL) was just about the perfect…

Where Will Palo Alto Networks Stock Be in 5 Years?
Where Will Palo Alto Networks Stock Be in 5 Years?

You know those companies that just refuse to slow down…

UPS Stock Forecast: Is the 6.9% Dividend Too Good to Be True?
UPS Stock Forecast: Is the 6.9% Dividend Too Good to Be True?

Parcel delivery giant UPS (NYSE:UPS) has seen its fair share…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
68
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Buy
84
SBET alert for May 28

SharpLink Gaming [SBET] is down 13.48% over the past day.

Buy
58
TNXP alert for May 28

Tonix Pharmaceuticals Holding [TNXP] is down 1.92% over the past day.

Sell
37
ATS alert for May 28

ATS [ATS] is down 1.21% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock